679.2
RevenueE£M
584.0
628.6
669.6
711.8
768.0
810.7
871.6
901.4
970.2
737.3
723.5
6.39%
6.81%
63
23.11
Revenue growth%
14.86
16.63
13.81
14.94
14.78
16.46
13.53
14.28
13.05
13.88
3.20
14.28
14.82
47
15.43
Gross margin%
20.02
21.33
23.15
24.71
22.85
25.26
25.25
27.29
26.44
14.49
11.40
25.26
23.93
64
24.09
Operating margin%
31.78
32.13
33.67
32.13
33.33
32.82
34.10
32.94
32.49
19.29
17.21
32.94
32.88
18
19.86
Net margin%
17.27
17.89
16.90
18.83
19.51
20.56
17.59
16.24
14.40
3.96
5.20
17.59
17.74
83
18.38
P/E ratio (avg)x
31.72
32.14
36.92
43.21
44.69
47.45
57.26
56.91
60.88
20.40
34.62
56.91
43.95
7
17.32
EV/EBITx
16.45
17.03
18.74
19.11
20.62
24.40
24.32
26.83
30.89
33.24
18.01
24.40
19.86
82
15.47
FCF yield (avg)%
21.87
18.95
21.43
19.96
22.29
22.61
24.59
26.04
23.83
26.83
16.80
23.83
22.08
57
11.69
FCF margin%
30.14
30.51
28.61
29.15
31.51
33.11
33.22
32.16
30.85
22.05
29.37
32.16
30.68
69
0.741
FCF / Net incomex
0.911
1.011
0.938
0.943
0.882
0.910
0.890
0.919
1.049
0.927
1.480
0.910
0.915
36
18.05
ROIC%
1.44
3.00
3.94
5.55
6.60
7.40
4.89
3.43
0.56
13.89
2.87
4.89
3.68
70
5.50
Return on equity%
24.92
26.26
25.78
25.76
24.11
22.54
23.99
26.34
27.05
5.63
17.46
24.11
25.77
14
10.33
Return on assets%
6.71
9.62
11.54
10.61
11.94
13.53
13.52
12.82
15.78
3.50
4.70
13.52
11.74
42
3.80
EPSE£
17.94
19.99
19.92
21.42
21.67
20.21
22.69
24.96
23.85
4.14
4.04
2.17%
3.16%
—
5.09
EPS growth%
17.22
18.12
18.53
16.72
15.80
18.62
19.44
18.96
19.97
27.51
4.80
18.96
18.33
12
7.65
Bookvalue per shE£
31.94
34.31
38.59
45.72
45.58
46.82
55.88
64.32
73.06
7.75
14.51
9.83%
12.47%
—
8.13
FCF per shareE£
8.75
9.53
10.16
9.75
10.25
10.35
9.53
10.27
11.07
4.69
8.12
2.58%
2.59%
—
16.07
Dividend per shE£
14.05
12.22
12.88
11.84
12.70
13.84
13.95
14.75
16.08
21.73
14.00
6.31%
0.20%
—
2.69
Div yield (avg)%
9.81
8.64
6.56
4.09
1.18
3.38
4.32
1.96
0.40
9.98
13.91
1.96
4.20
44
19.99
Payout ratio%
5.72
8.18
7.18
9.09
8.78
8.76
6.07
7.98
8.64
21.58
23.24
8.64
8.09
88
23.94
Shares (diluted)M
15.83
14.55
15.43
13.97
13.71
14.95
13.74
12.65
12.45
23.47
24.01
(2.27%)
(4.32%)
28
23.17
Buyback yield%
18.22
16.58
17.14
20.05
18.50
21.19
21.08
23.37
25.10
21.13
6.48
21.19
20.53
31
1.004
D/E ratiox
1.301
1.245
1.381
1.490
1.666
1.834
1.824
1.863
1.763
1.029
0.688
1.824
1.578
72
653.5
Enterprise valueE£M
635.9
673.0
639.4
705.3
684.1
698.6
682.5
636.5
689.0
603.0
333.6
(0.47%)
(0.83%)
34
718.4
LT debtE£M
733.7
727.8
745.7
799.7
766.2
741.3
691.1
678.2
591.0
761.2
378.9
(5.87%)
(1.02%)
83
Revenue
E£970.2M
6.81%
1.00×
Cost of revenue
E£645.2M
6.64%
0.98×
Operating expenses
E£235.8M
6.79%
1.00×
Property and equipment
16.61%
Spread over hurdle
(16.40%)